Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1995-06-08 (30 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: TOLLEVAST (50470), Manche
SOCIETE POSEIDON : revenue, balance sheet and financial ratios
SOCIETE POSEIDON is a French company
founded 30 years ago,
specialized in the sector Promotion immobilière de logements.
Based in TOLLEVAST (50470),
this company of category PME
shows in 2024 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOCIETE POSEIDON (SIREN 401720594)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 068 727 €
1 110 731 €
4 210 769 €
4 793 488 €
3 360 116 €
3 146 391 €
2 278 951 €
3 188 831 €
4 297 545 €
Net income
76 958 €
114 284 €
436 179 €
796 918 €
416 482 €
342 377 €
256 441 €
254 052 €
283 624 €
EBITDA
-161 976 €
-69 220 €
903 744 €
1 068 534 €
699 697 €
524 600 €
412 161 €
443 901 €
457 006 €
Net margin
7.2%
10.3%
10.4%
16.6%
12.4%
10.9%
11.3%
8.0%
6.6%
Revenue and income statement
In 2024, SOCIETE POSEIDON achieves revenue of 1.1 M€. Revenue is declining over the period 2016-2024 (CAGR: -16.0%). Slight decline of -4% vs 2023. After deducting consumption (1.1 M€), gross margin stands at -26 k€, i.e. a rate of -2%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -162 k€, representing -15.2% of revenue. Warning negative scissor effect: despite revenue change (-4%), EBITDA varies by -134%, reducing margin by 8.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 77 k€, i.e. 7.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 068 727 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
-26 208 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
-161 976 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
130 642 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
76 958 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-15.2%
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 47%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 52%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
47.196%
Financial autonomy (2024)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
51.801%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
-20.097%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
-10.776
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
89.814
80.281
68.019
97.387
66.6
1.803
0.637
1.659
47.196
Financial autonomy
37.053
39.162
43.122
36.799
42.135
60.336
64.806
71.272
51.801
Repayment capacity
10.194
8.661
7.938
10.016
5.365
0.078
0.04
-0.756
-10.776
Cash flow / Revenue
6.169%
8.671%
12.18%
11.069%
14.765%
22.102%
18.0%
-9.539%
-20.097%
Sector positioning
Debt ratio
47.22024
2022
2023
2024
Q1: 0.0
Med: 1.6
Q3: 105.23
Average+34 pts over 3 years
In 2024, the debt ratio of SOCIETE POSEIDON (47.20) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
51.8%2024
2022
2023
2024
Q1: 0.0%
Med: 12.23%
Q3: 54.65%
Good
In 2024, the financial autonomy of SOCIETE POSEIDON (51.8%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
-10.78 years2024
2022
2023
2024
Q1: -4.13 years
Med: 0.0 years
Q3: 1.24 years
Excellent-25 pts over 3 years
In 2024, the repayment capacity of SOCIETE POSEIDON (-10.78) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 463.33. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
463.326
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-28.693
Liquidity indicators evolution SOCIETE POSEIDON
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
355.499
365.585
385.087
386.813
365.278
304.736
391.338
522.447
463.326
Interest coverage
11.595
9.576
7.209
7.552
5.558
1.312
0.0
-0.11
-28.693
Sector positioning
Liquidity ratio
463.332024
2022
2023
2024
Q1: 134.25
Med: 341.1
Q3: 1144.53
Good
In 2024, the liquidity ratio of SOCIETE POSEIDON (463.33) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-28.69x2024
2022
2023
2024
Q1: -13.11x
Med: 0.0x
Q3: 2.3x
Average-25 pts over 3 years
In 2024, the interest coverage of SOCIETE POSEIDON (-28.7x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 22 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 219 days. Excellent situation: suppliers finance 197 days of the operating cycle (retail model). Inventory turnover is 2622 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 2743 days of revenue, i.e. 8.1 M€ to permanently finance. Over 2016-2024, WCR increased by +22%, requiring additional financing.
Operating WCR (2024)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
8 144 405 €
Customer credit (2024)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
22 j
Supplier credit (2024)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
219 j
Inventory turnover (2024)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
2622 j
WCR in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
2743 j
WCR and payment terms evolution SOCIETE POSEIDON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
6 687 324 €
6 192 263 €
5 974 133 €
7 623 391 €
7 225 795 €
5 458 201 €
4 236 160 €
5 937 612 €
8 144 405 €
Inventory turnover (days)
529
669
925
832
723
396
332
1835
2622
Customer payment term (days)
9
17
3
22
38
2
8
6
22
Supplier payment term (days)
285
277
403
221
431
407
364
161
219
Positioning of SOCIETE POSEIDON in its sector
Comparison with sector Promotion immobilière de logements
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of SOCIETE POSEIDON is estimated at
251 687 €
(range 86 965€ - 640 117€).
The price/revenue ratio is 0.28x
(conservative valuation).
This multiples method compares the actual sale price of similar companies to their financial indicators (Revenue, EBITDA, Net Income). It provides a market-based indicative estimate. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
80 tx
86k€251k€640k€
251 687 €Range: 86 965€ - 640 117€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
1 068 727 €×0.28x
Estimation298 988 €
107 513€ - 735 344€
Net Income Multiple20%
76 958 €×2.3x
Estimation180 736 €
56 144€ - 497 277€
How is this estimate calculated?
This estimate is based on the analysis of 80 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Promotion immobilière de logements)
Compare SOCIETE POSEIDON with other companies in the same sector:
The revenue of SOCIETE POSEIDON in 2024 is 1.1 M€.
Is SOCIETE POSEIDON profitable?
Yes, SOCIETE POSEIDON generated a net profit of 77 k€ in 2024.
Where is the headquarters of SOCIETE POSEIDON ?
The headquarters of SOCIETE POSEIDON is located in TOLLEVAST (50470), in the department Manche.
Where to find the tax return of SOCIETE POSEIDON ?
The tax return of SOCIETE POSEIDON is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does SOCIETE POSEIDON operate?
SOCIETE POSEIDON operates in the sector Promotion immobilière de logements (NAF code 41.10A). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart